Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Hamilton at 403 S Bouldin St, Hamilton, TX, 76531 priced at $269,000 pairs $2,032/mo rent with $119/mo cash flow after a $1,317/mo payment. Total monthly income equals $2,032/mo, and annual cash flow comes to $1,425/yr on $89,174 invested. Return on cash invested is 21.51% in year one, and rental yield stands at 9.06% on a $269,000 basis. Equity gained on principal adds $1,736/yr, and 5% annual appreciation accumulates to $74,320 by year five. Five-year ROI measures 112.63% and total cumulative return in cash reaches $100,439. For financing, Ziffy Mortgage’s DSCR program evaluates $2,032/mo property income against a $1,317/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1965
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76531, Hamilton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,499 (100%) |
| Owner Occupied HU | 1,491 (59.7%) |
| Renter Occupied HU | 527 (21.1%) |
| Vacant Housing Units | 481 (19.2%) |
| Median Home Value | $149,523 |
| Average Home Value | $285,812 |
Residential
2,081
Single Family
2,081
Multi-Family
0
Businesses
305
Date | Event | Price |
|---|---|---|
| 2024-10-29 | Listed for sale | $269,000 |
| 2015-06-05 | Sold | N/A |
| 2014-11-30 | Listing removed | $149,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $191,358 | 10.00% |
| 2023-12-27 | $1968.45 | -23.58% | $173,962 | 10.00% |
| 2022-12-27 | $2575.98 | -6.30% | $158,147 | 10.00% |
Listed by: Le Ette Christian • CHRISTIAN REALTY-HAMILTON
Mls Name: NTREIS
Mls ID: #20765166
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
